Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $323K |
| Sponsorship | $195K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $7.3M |
Expense Breakdown
| Player Wages | $17.6M |
| Staff Wages | $2K |
| Transfer Amortization | $0 |
| Debt Interest | $1.0M |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2035 |
$6.8M |
$19.9M |
$-13.2M |
$-218.0M |
| Apr 2035 |
$7.2M |
$9.4M |
$-2.2M |
$-212.1M |
| Mar 2035 |
$7.4M |
$13.2M |
$-5.8M |
$-216.7M |
| Feb 2035 |
$7.3M |
$15.9M |
$-8.6M |
$-218.0M |
| Jan 2035 |
$7.4M |
$17.1M |
$-9.8M |
$-216.3M |
| Dec 2034 |
$7.2M |
$14.7M |
$-7.6M |
$-213.2M |
| Nov 2034 |
$7.5M |
$15.0M |
$-7.5M |
$-212.4M |
| Oct 2034 |
$6.3M |
$26.9M |
$-20.6M |
$-211.3M |
| Sep 2034 |
$6.2M |
$12.6M |
$-6.4M |
$-197.4M |
| Aug 2034 |
$6.2M |
$12.4M |
$-6.3M |
$-196.7M |
| Jul 2034 |
$6.5M |
$8.9M |
$-2.4M |
$-196.5M |
| Jun 2034 |
$9.9M |
$11.6M |
$-1.7M |
$-199.8M |